[JKGLAND] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[JKGLAND] JKG LAND BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 5.39%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
JKGLAND's Result
JKGLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 36,824 46,159 47,992 38,796 34,604 56,033 63,770 -30.67%
PBT 7,916 13,538 12,884 11,102 10,596 9,015 9,284 -10.09%
Tax -2,856 -3,965 -3,832 -3,286 -3,180 -2,377 -2,638 5.44%
NP 5,060 9,573 9,052 7,816 7,416 6,638 6,645 -16.62%
-
NP to SH 5,060 9,573 9,052 7,816 7,416 6,638 6,645 -16.62%
-
Tax Rate 36.08% 29.29% 29.74% 29.60% 30.01% 26.37% 28.41% -
Total Cost 31,764 36,586 38,940 30,980 27,188 49,395 57,125 -32.40%
-
Net Worth 146,194 144,844 142,606 139,625 139,809 137,973 136,547 4.66%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 4,045 6,070 - 3,032 4,045 -
Div Payout % - - 44.69% 77.67% - 45.68% 60.88% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 146,194 144,844 142,606 139,625 139,809 137,973 136,547 4.66%
NOSH 75,748 75,834 75,854 75,883 75,983 75,809 75,859 -0.09%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 13.74% 20.74% 18.86% 20.15% 21.43% 11.85% 10.42% -
ROE 3.46% 6.61% 6.35% 5.60% 5.30% 4.81% 4.87% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 48.61 60.87 63.27 51.13 45.54 73.91 84.06 -30.61%
EPS 6.68 12.62 11.93 10.30 9.76 8.75 8.76 -16.54%
DPS 0.00 0.00 5.33 8.00 0.00 4.00 5.33 -
NAPS 1.93 1.91 1.88 1.84 1.84 1.82 1.80 4.76%
Adjusted Per Share Value based on latest NOSH - 75,793
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 1.63 2.04 2.12 1.72 1.53 2.48 2.82 -30.63%
EPS 0.22 0.42 0.40 0.35 0.33 0.29 0.29 -16.83%
DPS 0.00 0.00 0.18 0.27 0.00 0.13 0.18 -
NAPS 0.0647 0.0641 0.0631 0.0618 0.0618 0.061 0.0604 4.69%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.26 0.21 0.17 0.14 0.14 0.14 0.17 -
P/RPS 0.53 0.35 0.27 0.27 0.31 0.19 0.20 91.61%
P/EPS 3.89 1.66 1.42 1.36 1.43 1.60 1.94 59.08%
EY 25.69 60.11 70.20 73.57 69.71 62.54 51.53 -37.15%
DY 0.00 0.00 31.37 57.14 0.00 28.57 31.37 -
P/NAPS 0.13 0.11 0.09 0.08 0.08 0.08 0.09 27.80%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/07/04 12/03/04 19/12/03 29/09/03 26/06/03 28/03/03 30/12/02 -
Price 0.21 0.26 0.16 0.15 0.14 0.13 0.13 -
P/RPS 0.43 0.43 0.25 0.29 0.31 0.18 0.15 101.92%
P/EPS 3.14 2.06 1.34 1.46 1.43 1.48 1.48 65.18%
EY 31.81 48.55 74.58 68.67 69.71 67.36 67.38 -39.39%
DY 0.00 0.00 33.33 53.33 0.00 30.77 41.03 -
P/NAPS 0.11 0.14 0.09 0.08 0.08 0.07 0.07 35.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment